| Total Revenue | | 156 | 158 | 143 | |
| Cost of Goods Sold Incl. D&A | | 37 | 39 | 43 |
| Gross Profit | | 119 | 119 | 100 |
| Selling, General and Administrative Excl. Other | | 50 | 43 | 40 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 19 | 25 | 25 |
| Operating Income | | 51 | 52 | 35 |
| Interest Expense | | 30 | 31 | 35 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 56 | 52 | 35 |
| Income Taxes | | 10 | 10 | 7 |
| Consolidated Net Income | | 43 | 42 | 28 |
| Net Income From Continuing Operations | | 43 | 42 | 28 |
| Net Income | | 43 | 42 | 28 |
| EPS (Recurring) | | 3.40 | 3.33 | 2.47 |
| EPS (Basic, Before Extraordinaries) | | 3.40 | 3.33 | 2.47 |
| EPS (Diluted) | | 3.40 | 3.33 | 2.47 |
| EBITDA | | 51 | 53 | 37 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.95 | 8.57 | — |
| Price To Sales Ratio | | 3.10 | 2.35 | — |
| Gross Margin | | 76.28 | 75.32 | 69.93 |
| Operating Margin | | 32.69 | 32.91 | 24.48 |
| Net Margin | | 27.56 | 26.58 | 19.58 |
| Shares Outstanding | | 13 | 13 | 11 |
| Market Capitalization | | 484 | 371 | — |
| Operating Lease Expense | | — | — | — |
